$903,319
NAL Estimated Property Value104 Coopers Hill Rd, Georgetown, TX, 78633
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Double Oven, Refrigerator, Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size1 acre
Building Information
Year Built2019
Stories2
Garage Spaces5
Land Information
APNR-20-5360-0001-0005
Lot Number5
Land UseResidential
Legal DescriptionS10988 - HEIGHTS OF GEORGETOWN, BLOCK 1, LOT 5, ACRES 1
Census Tract020109
Assessed Land Value$212,000
Assessed Improvement Value$691,319
Assessment Year2025
About this property
Incredible views from the balconies of this custom Ashby Signature Home that sits on an acre lot w/an in-ground pool! 4 bed, 3.5 bath, 3 car garage home has an open concept living area w/sparkling kitchen that overlooks LR w/corner FP! Master has coffered ceiling & spa like bath w/soaking tub, separate vanities & fun shower! Balconies have shiplap ceilings w/fan! Upstairs you have 2 beds, a full bath & flex room w/access to the upper level balcony. Back yard has in-ground pool w/lots of patio space! Sprinkler Sys:Yes
Investor Tools
$903,319
Estimated Property Value
$316,034Estimated Mortgage Balance
$587,285Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,420 /month
Positive
Cash Flow Estimate:
$1,807 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,244/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,408
$903,319
2025
$212,000
$691,319
$903,319
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,408
$903,319
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$355,000
No
First
Sep 9, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$316,034
$587,285
65%
35%
$2,129/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,310/mo
$2,129/mo
+$1,181/mo
4.4%
